Highlights

[BOILERM] YoY TTM Result on 2012-10-31 [#2]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 14-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Oct-2012  [#2]
Profit Trend QoQ -     0.00%    YoY -     1.20%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -  CAGR
Revenue 265,002 277,224 106,824 85,163 131,107 0  -  -
  YoY % -4.41% 159.51% 25.43% -35.04% 0.00% - -
  Horiz. % 202.13% 211.45% 81.48% 64.96% 100.00% - -
PBT 48,530 49,216 18,167 14,724 17,376 0  -  -
  YoY % -1.39% 170.91% 23.38% -15.26% 0.00% - -
  Horiz. % 279.29% 283.24% 104.55% 84.74% 100.00% - -
Tax -11,290 -10,216 -4,679 -1,209 -4,021 0  -  -
  YoY % -10.51% -118.34% -287.01% 69.93% 0.00% - -
  Horiz. % 280.78% 254.07% 116.36% 30.07% 100.00% - -
NP 37,240 39,000 13,488 13,515 13,355 0  -  -
  YoY % -4.51% 189.15% -0.20% 1.20% 0.00% - -
  Horiz. % 278.85% 292.03% 101.00% 101.20% 100.00% - -
NP to SH 37,240 39,000 13,488 13,515 13,355 0  -  -
  YoY % -4.51% 189.15% -0.20% 1.20% 0.00% - -
  Horiz. % 278.85% 292.03% 101.00% 101.20% 100.00% - -
Tax Rate 23.26 % 20.76 % 25.76 % 8.21 % 23.14 % - %  -  % -
  YoY % 12.04% -19.41% 213.76% -64.52% 0.00% - -
  Horiz. % 100.52% 89.71% 111.32% 35.48% 100.00% - -
Total Cost 227,762 238,224 93,336 71,648 117,752 0  -  -
  YoY % -4.39% 155.23% 30.27% -39.15% 0.00% - -
  Horiz. % 193.43% 202.31% 79.26% 60.85% 100.00% - -
Net Worth 134,159 116,099 85,140 0 40,930 -  -  -
  YoY % 15.56% 36.36% 0.00% 0.00% 0.00% - -
  Horiz. % 327.77% 283.65% 208.01% 0.00% 100.00% - -
Dividend
30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -  CAGR
Div 9,030 7,740 0 3,870 2,842 0  -  -
  YoY % 16.67% 0.00% 0.00% 36.15% 0.00% - -
  Horiz. % 317.69% 272.30% 0.00% 136.15% 100.00% - -
Div Payout % 24.25 % 19.85 % - % 28.63 % 21.28 % - %  -  % -
  YoY % 22.17% 0.00% 0.00% 34.54% 0.00% - -
  Horiz. % 113.96% 93.28% 0.00% 134.54% 100.00% - -
Equity
30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -  CAGR
Net Worth 134,159 116,099 85,140 0 40,930 -  -  -
  YoY % 15.56% 36.36% 0.00% 0.00% 0.00% - -
  Horiz. % 327.77% 283.65% 208.01% 0.00% 100.00% - -
NOSH 516,000 258,000 258,000 258,000 227,394 -  -  -
  YoY % 100.00% 0.00% 0.00% 13.46% 0.00% - -
  Horiz. % 226.92% 113.46% 113.46% 113.46% 100.00% - -
Ratio Analysis
30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -  CAGR
NP Margin 14.05 % 14.07 % 12.63 % 15.87 % 10.19 % - %  -  % -
  YoY % -0.14% 11.40% -20.42% 55.74% 0.00% - -
  Horiz. % 137.88% 138.08% 123.95% 155.74% 100.00% - -
ROE 27.76 % 33.59 % 15.84 % - % 32.63 % - %  -  % -
  YoY % -17.36% 112.06% 0.00% 0.00% 0.00% - -
  Horiz. % 85.08% 102.94% 48.54% 0.00% 100.00% - -
Per Share
30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -  CAGR
RPS 51.36 107.45 41.40 33.01 57.66 -  -  -
  YoY % -52.20% 159.54% 25.42% -42.75% 0.00% - -
  Horiz. % 89.07% 186.35% 71.80% 57.25% 100.00% - -
EPS 7.22 15.12 5.23 5.24 5.87 -  -  -
  YoY % -52.25% 189.10% -0.19% -10.73% 0.00% - -
  Horiz. % 123.00% 257.58% 89.10% 89.27% 100.00% - -
DPS 1.75 3.00 0.00 1.50 1.25 0.00  -  -
  YoY % -41.67% 0.00% 0.00% 20.00% 0.00% - -
  Horiz. % 140.00% 240.00% 0.00% 120.00% 100.00% - -
NAPS 0.2600 0.4500 0.3300 0.0000 0.1800 -  -  -
  YoY % -42.22% 36.36% 0.00% 0.00% 0.00% - -
  Horiz. % 144.44% 250.00% 183.33% 0.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -  CAGR
RPS 51.36 53.73 20.70 16.50 25.41 -  -  -
  YoY % -4.41% 159.57% 25.45% -35.06% 0.00% - -
  Horiz. % 202.13% 211.45% 81.46% 64.94% 100.00% - -
EPS 7.22 7.56 2.61 2.62 2.59 -  -  -
  YoY % -4.50% 189.66% -0.38% 1.16% 0.00% - -
  Horiz. % 278.76% 291.89% 100.77% 101.16% 100.00% - -
DPS 1.75 1.50 0.00 0.75 0.55 0.00  -  -
  YoY % 16.67% 0.00% 0.00% 36.36% 0.00% - -
  Horiz. % 318.18% 272.73% 0.00% 136.36% 100.00% - -
NAPS 0.2600 0.2250 0.1650 0.0000 0.0793 -  -  -
  YoY % 15.56% 36.36% 0.00% 0.00% 0.00% - -
  Horiz. % 327.87% 283.73% 208.07% 0.00% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -  CAGR
Date 30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 -  -  -
Price 1.1000 3.5600 1.7600 0.8800 0.6550 0.0000  -  -
P/RPS 2.14 3.31 4.25 2.67 1.14 0.00  -  -
  YoY % -35.35% -22.12% 59.18% 134.21% 0.00% - -
  Horiz. % 187.72% 290.35% 372.81% 234.21% 100.00% - -
P/EPS 15.24 23.55 33.67 16.80 11.15 0.00  -  -
  YoY % -35.29% -30.06% 100.42% 50.67% 0.00% - -
  Horiz. % 136.68% 211.21% 301.97% 150.67% 100.00% - -
EY 6.56 4.25 2.97 5.95 8.97 0.00  -  -
  YoY % 54.35% 43.10% -50.08% -33.67% 0.00% - -
  Horiz. % 73.13% 47.38% 33.11% 66.33% 100.00% - -
DY 1.59 0.84 0.00 1.70 1.91 0.00  -  -
  YoY % 89.29% 0.00% 0.00% -10.99% 0.00% - -
  Horiz. % 83.25% 43.98% 0.00% 89.01% 100.00% - -
P/NAPS 4.23 7.91 5.33 0.00 3.64 0.00  -  -
  YoY % -46.52% 48.41% 0.00% 0.00% 0.00% - -
  Horiz. % 116.21% 217.31% 146.43% 0.00% 100.00% - -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 31/10/12 31/10/11 31/10/10  -  CAGR
Date 19/11/15 18/11/14 25/11/13 - 16/12/11 -  -  -
Price 1.1200 1.6300 2.4000 0.0000 0.8450 0.0000  -  -
P/RPS 2.18 1.52 5.80 0.00 1.47 0.00  -  -
  YoY % 43.42% -73.79% 0.00% 0.00% 0.00% - -
  Horiz. % 148.30% 103.40% 394.56% 0.00% 100.00% - -
P/EPS 15.52 10.78 45.91 0.00 14.39 0.00  -  -
  YoY % 43.97% -76.52% 0.00% 0.00% 0.00% - -
  Horiz. % 107.85% 74.91% 319.04% 0.00% 100.00% - -
EY 6.44 9.27 2.18 0.00 6.95 0.00  -  -
  YoY % -30.53% 325.23% 0.00% 0.00% 0.00% - -
  Horiz. % 92.66% 133.38% 31.37% 0.00% 100.00% - -
DY 1.56 1.84 0.00 0.00 1.48 0.00  -  -
  YoY % -15.22% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 105.41% 124.32% 0.00% 0.00% 100.00% - -
P/NAPS 4.31 3.62 7.27 0.00 4.69 0.00  -  -
  YoY % 19.06% -50.21% 0.00% 0.00% 0.00% - -
  Horiz. % 91.90% 77.19% 155.01% 0.00% 100.00% - -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS